3887 CATALINA DR (MLS: TB8488386) For Sale

3887 CATALINA DR, (Manatee), Bradenton Florida 34210

Currently Rented at $8,000.00 / month

Area: 1455

Property Info

  • MLS TB8488386
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1455
  • Living Area (sqft) 1185
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $675.00

Interior Features

  • Dry Bar
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$548,000.00

Rental Price

$
$8,000.00
  • Cap Rate
  • 15%
  • Gross Yield
  • 17.5%
  • Lease End Date
  • March 23, 2026
  • Rent Amount

  • $8,000.00

Cash Flow

Cap Rate15.0 Gross Yield17.5% Annual Rent$96,000.00 Property Taxes$5,752.53 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $96,000.00 $8,000.00 / mo $480,000.00 $8,000.00 / mo $960,000.00 $8,000.00 / mo
Estimated Expenses $5,752.53 $28,762.65 $57,525.30
Net Cash Flow $90,247.47 $451,237.35 $902,474.70
HOA Fees $8,100.00 $40,500.00 $81,000.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.